{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["noname"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"noname","index":0,"n_rows":108,"n_cols":49,"rows_kept":108,"cut":false,"hidden":false,"merged":[[0,0,0,42],[2,0,2,42],[4,0,4,1],[4,2,4,11],[4,13,4,16],[4,17,4,20],[4,21,4,26],[4,27,4,42],[5,0,5,1],[5,2,5,11],[5,12,5,35],[6,0,6,1],[6,2,6,11],[6,12,6,35],[7,0,7,3],[7,4,7,8],[7,9,7,25],[7,26,7,34],[7,35,7,45],[7,46,7,47],[7,48,7,49],[7,50,7,51],[8,1,8,7],[8,8,8,10],[8,11,8,15],[8,16,8,19],[8,20,8,26],[8,27,8,43],[9,0,9,35],[10,0,10,35],[11,0,11,2],[11,3,11,11],[11,12,11,13],[11,14,11,19],[11,20,11,24],[11,25,11,32],[12,0,12,2],[12,3,12,11],[12,12,12,13],[12,14,12,19],[12,20,12,24],[12,25,12,32],[13,0,13,2],[13,3,13,11],[13,12,13,13],[13,14,13,19],[13,20,13,24],[13,25,13,32],[14,0,14,7],[14,8,14,15],[14,16,14,26],[14,27,14,34],[14,35,14,40],[16,0,16,42],[18,0,18,1],[18,2,18,8],[18,9,18,10],[18,11,18,15],[18,16,18,20],[18,21,18,26],[18,27,18,42],[19,0,19,1],[19,2,19,8],[19,9,19,35],[20,0,20,1],[20,2,20,8],[20,9,20,35],[21,0,21,3],[21,4,21,8],[21,9,21,29],[21,30,21,37],[21,38,21,43],[22,1,22,7],[22,8,22,10],[22,11,22,17],[22,18,22,22],[22,23,22,32],[22,33,22,43],[23,0,23,35],[24,0,24,35],[25,0,25,2],[25,3,25,11],[25,12,25,13],[25,14,25,19],[25,20,25,24],[25,25,25,32],[26,0,26,2],[26,3,26,11],[26,12,26,13],[26,14,26,19],[26,20,26,24],[26,25,26,32],[27,0,27,2],[27,3,27,11],[27,12,27,13],[27,14,27,19],[27,20,27,24],[27,25,27,32],[28,0,28,7],[28,8,28,14],[28,15,28,25],[28,26,28,35],[28,36,28,41],[31,0,31,42],[33,0,33,42],[35,0,35,1],[35,2,35,11],[35,13,35,16],[35,17,35,20],[35,21,35,26],[35,27,35,42],[36,0,36,1],[36,2,36,11],[36,12,36,35],[37,0,37,1],[37,2,37,11],[37,12,37,35],[38,0,38,3],[38,4,38,11],[38,12,38,33],[38,34,38,39],[38,40,38,42],[39,1,39,7],[39,8,39,10],[39,11,39,17],[39,18,39,22],[39,23,39,31],[39,32,39,43],[40,0,40,35],[41,0,41,35],[42,0,42,2],[42,3,42,11],[42,12,42,13],[42,14,42,19],[42,20,42,24],[42,25,42,32],[42,33,42,44],[42,45,42,46],[42,47,42,48],[43,0,43,2],[43,3,43,11],[43,12,43,13],[43,14,43,19],[43,20,43,24],[43,25,43,32],[44,0,44,2],[44,3,44,11],[44,12,44,13],[44,14,44,19],[44,20,44,24],[44,25,44,32],[45,0,45,5],[45,6,45,11],[45,12,45,22],[45,23,45,33],[45,34,45,41],[48,0,48,42],[50,0,50,1],[50,2,50,11],[50,13,50,18],[50,19,50,21],[50,22,50,28],[50,29,50,42],[51,0,51,1],[51,2,51,11],[51,12,51,35],[52,0,52,1],[52,2,52,11],[52,12,52,35],[53,0,53,4],[53,5,53,11],[53,12,53,32],[53,33,53,38],[54,1,54,6],[54,7,54,9],[54,10,54,18],[54,19,54,23],[54,24,54,31],[54,32,54,43],[55,0,55,35],[56,0,56,35],[57,0,57,2],[57,3,57,11],[57,12,57,13],[57,14,57,19],[57,20,57,24],[57,25,57,32],[58,0,58,2],[58,3,58,11],[58,12,58,13],[58,14,58,19],[58,20,58,24],[58,25,58,32],[59,0,59,2],[59,3,59,11],[59,12,59,13],[59,14,59,19],[59,20,59,24],[59,25,59,32],[60,0,60,7],[60,8,60,14],[60,15,60,25],[60,26,60,35],[60,36,60,41],[62,0,62,42],[64,0,64,27],[66,0,66,1],[66,2,66,11],[66,13,66,18],[66,19,66,21],[66,22,66,28],[66,29,66,42],[67,0,67,1],[67,2,67,11],[67,12,67,35],[68,0,68,1],[68,2,68,11],[68,12,68,35],[69,0,69,4],[69,5,69,11],[69,12,69,30],[69,31,69,36],[69,37,69,39],[70,1,70,6],[70,7,70,9],[70,10,70,18],[70,19,70,23],[70,24,70,31],[70,32,70,43],[71,0,71,35],[72,0,72,35],[73,0,73,2],[73,3,73,11],[73,12,73,13],[73,14,73,19],[73,20,73,24],[73,25,73,32],[74,0,74,2],[74,3,74,11],[74,12,74,13],[74,14,74,19],[74,20,74,24],[74,25,74,32],[75,0,75,2],[75,3,75,11],[75,12,75,13],[75,14,75,19],[75,20,75,24],[75,25,75,32],[76,0,76,5],[76,6,76,11],[76,12,76,22],[76,23,76,33],[76,34,76,41],[78,0,78,27],[80,0,80,1],[80,2,80,11],[80,13,80,18],[80,19,80,21],[80,22,80,28],[80,29,80,42],[81,0,81,1],[81,2,81,11],[81,12,81,35],[82,0,82,1],[82,2,82,11],[82,12,82,35],[83,0,83,4],[83,5,83,11],[83,12,83,30],[83,31,83,36],[83,37,83,39],[84,1,84,6],[84,7,84,9],[84,10,84,18],[84,19,84,23],[84,24,84,31],[84,32,84,43],[85,0,85,35],[86,0,86,35],[87,0,87,2],[87,3,87,11],[87,12,87,13],[87,14,87,19],[87,20,87,24],[87,25,87,32],[88,0,88,2],[88,3,88,11],[88,12,88,13],[88,14,88,19],[88,20,88,24],[88,25,88,32],[89,0,89,2],[89,3,89,11],[89,12,89,13],[89,14,89,19],[89,20,89,24],[89,25,89,32],[90,0,90,5],[90,6,90,11],[90,12,90,22],[90,23,90,33],[90,34,90,41],[92,0,92,27],[94,0,94,1],[94,2,94,11],[94,13,94,18],[94,19,94,21],[94,22,94,28],[94,29,94,42],[95,0,95,1],[95,2,95,11],[95,12,95,35],[96,0,96,1],[96,2,96,11],[96,12,96,35],[97,0,97,4],[97,5,97,11],[97,12,97,30],[97,31,97,36],[97,37,97,39],[98,1,98,6],[98,7,98,9],[98,10,98,18],[98,19,98,23],[98,24,98,31],[98,32,98,43],[99,0,99,35],[100,0,100,35],[101,0,101,2],[101,3,101,11],[101,12,101,13],[101,14,101,19],[101,20,101,24],[101,25,101,32],[102,0,102,2],[102,3,102,11],[102,12,102,13],[102,14,102,19],[102,20,102,24],[102,25,102,32],[103,0,103,2],[103,3,103,11],[103,12,103,13],[103,14,103,19],[103,20,103,24],[103,25,103,32],[104,0,104,5],[104,6,104,11],[104,12,104,22],[104,23,104,33],[104,34,104,41],[106,0,106,42],[107,0,107,42]],"flags":["formulas_cached_only"]}
["세입ㆍ세출 결산 총괄 설명"]
[]
["1. 2013년도 일반회계 및 각종 특별회계(공기업포함)의 결산총괄은"]
[]
["    ０ 예산현액",null,"350,438,851,210",{"$nulls":9},"원","(전년도 이월금",null,null,null,21537289210,null,null,null,"원포함)에 대하여"]
["        수납액은",null,"371,494,474,202",{"$nulls":9},"원이고"]
["        지출액은",null,314284526708,{"$nulls":9},"원이며"]
["    ０ 그  차인잔액은",null,null,null,"57,209,947,494",{"$nulls":4},"원으로서 지방재정법 제52조의 규정에 의거 기존채무상환에 사용한",{"$nulls":16},0,{"$nulls":8},"원",{"$nulls":12},"원을 포함)에 대하여"]
["        (원금  ",0,{"$nulls":6},"원,이자",null,null,0,{"$nulls":4},"원)을 공제한",null,null,null,"57,209,947,494",{"$nulls":6},"원은 회계별로 다음연도로"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"13,557,370,020",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   사고이월",null,null,"6,782,581,900",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"680,167,160",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   (국ㆍ도비)보조금 집행잔액  ",{"$nulls":7},2576161698,{"$nulls":7},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"33,613,666,716",{"$nulls":7},"원이다."]
[]
["2. 2013년도 일반회계는"]
[]
["    ０ 예산현액",null,"342,078,692,210",{"$nulls":6},"원",null,"(전년도 이월금",{"$nulls":4},18471289210,{"$nulls":4},"원포함)에 대하여"]
["        수납액은",null,"362,157,228,948",{"$nulls":6},"원이고"]
["        지출액은",null,"311,821,559,679",{"$nulls":6},"원이며"]
["    ０ 그  차인잔액은",null,null,null,"50,335,669,269",{"$nulls":4},"원으로서 지방재정법 제52조의 규정에 의거 일반회계소관 기존채무상환에 사용한",{"$nulls":20},0,{"$nulls":7},"원"]
["        (원금  ",0,{"$nulls":6},"원,  이자",null,null,0,{"$nulls":6},"원)을 공제한 회계별 잉여금 총액",{"$nulls":4},"50,335,669,269",{"$nulls":9},"원은 회계별로 다음연도에"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"13,437,370,020",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   사고이월",null,null,"4,424,278,900",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"680,167,160",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   (국ㆍ도비)보조금 집행잔액  ",{"$nulls":7},2532189754,{"$nulls":6},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"29,261,663,435",{"$nulls":9},"원이다."]
[]
[]
["3. 2013년도 공기업특별회계를 비롯한 3개 특별회계에 대한"]
[]
["가. 총괄결산상황은"]
[]
["    ０ 예산현액",null,"8,360,159,000",{"$nulls":9},"원","(전년도 이월금",null,null,null,3066000000,null,null,null,"원포함)에 대하여"]
["        수납액은",null,"9,337,245,254",{"$nulls":9},"원이고"]
["        지출액은",null,"2,462,967,029",{"$nulls":9},"원이며"]
["    ０ 그  차인잔액은",null,null,null,"6,874,278,225",{"$nulls":7},"원으로서 지방재정법 제52조의 규정에 의거 공기업특별회계소관 기존채무상환에 사용한",{"$nulls":21},0,{"$nulls":5},"원"]
["        (원금  ",0,{"$nulls":6},"원,  이자",null,null,0,{"$nulls":6},"원)을 공제한 회계별 잉여금 총액",{"$nulls":4},"6,874,278,225",{"$nulls":8},"원은 회계별로 다음연도에"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"120,000,000",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)",{"$nulls":21},"원)"]
["        .   사고이월",null,null,"2,358,303,000",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   보조금 집행잔액  ",{"$nulls":5},43971944,{"$nulls":5},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"4,352,003,281",{"$nulls":10},"원이다."]
[]
[]
["나. 공기업특별회계를 제외한 기타특별회계의 총괄은"]
[]
["    ０ 예산현액",null,"8,360,159,000",{"$nulls":9},"원","(전년도 이월금",{"$nulls":5},"3,066,000,000",null,null,"원포함)에 대하여"]
["        수납액은",null,"9,337,245,254",{"$nulls":9},"원이고"]
["        지출액은",null,"2,462,967,029",{"$nulls":9},"원이며"]
["    ０ 그  차인잔액은",{"$nulls":4},"6,874,278,225",{"$nulls":6},"원으로서 지방재정법 제52조의 규정에 의거 기타특별회계소관 기존채무상환에 사용한",{"$nulls":20},"0",{"$nulls":5},"원"]
["        (원금  ","0",{"$nulls":5},"원,  이자",null,null,"0",{"$nulls":8},"원)을 공제한 회계별 잉여금총액",{"$nulls":4},"6,874,278,225",{"$nulls":7},"원은 회계별로 다음연도에"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"120,000,000",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   사고이월",null,null,"2,358,303,000",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   (국ㆍ도비)보조금 집행잔액  ",{"$nulls":7},"43,971,944",{"$nulls":6},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"4,352,003,281",{"$nulls":9},"원이다."]
[]
["다. 기타특별회계 내용으로"]
[]
["□ 의료보험보호기금운영특별회계는(은)"]
[]
["    ０ 예산현액",null,"616,042,000",{"$nulls":9},"원","(전년도 이월금",{"$nulls":5},0,null,null,"원포함)에 대하여"]
["        수납액은",null,"648,361,142",{"$nulls":9},"원이고"]
["        지출액은",null,"584,959,239",{"$nulls":9},"원이며"]
["    ０ 그  차인잔액은",{"$nulls":4},"63,401,903",{"$nulls":6},"원으로서 지방재정법 제52조의 규정에 의거 기존채무상환에 사용한",{"$nulls":18},"0",{"$nulls":5},"원"]
["        (원금  ","0",{"$nulls":5},"원,  이자",null,null,"0",{"$nulls":8},"원)을 공제한 회계별 잉여금총액",{"$nulls":4},"63,401,903",{"$nulls":7},"원은 회계별로 다음연도에"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   사고이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   보조금 집행잔액  ",{"$nulls":5},"31,081,944",{"$nulls":5},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"32,319,959",{"$nulls":10},"원이다."]
[]
["□ 주차장운영특별회계는(은)"]
[]
["    ０ 예산현액",null,"7,705,793,000",{"$nulls":9},"원","(전년도 이월금",{"$nulls":5},"3,066,000,000",null,null,"원포함)에 대하여"]
["        수납액은",null,"8,650,560,112",{"$nulls":9},"원이고"]
["        지출액은",null,"1,839,988,790",{"$nulls":9},"원이며"]
["    ０ 그  차인잔액은",{"$nulls":4},"6,810,571,322",{"$nulls":6},"원으로서 지방재정법 제52조의 규정에 의거 기존채무상환에 사용한",{"$nulls":18},"0",{"$nulls":5},"원"]
["        (원금  ","0",{"$nulls":5},"원,  이자",null,null,"0",{"$nulls":8},"원)을 공제한 회계별 잉여금총액",{"$nulls":4},"6,810,571,322",{"$nulls":7},"원은 회계별로 다음연도에"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"120,000,000",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   사고이월",null,null,"2,358,303,000",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   보조금 집행잔액  ",{"$nulls":5},"12,890,000",{"$nulls":5},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"4,319,378,322",{"$nulls":10},"원이다."]
[]
["□ 기반시설특별회계는(은)"]
[]
["    ０ 예산현액",null,"38,324,000",{"$nulls":9},"원","(전년도 이월금",{"$nulls":5},0,null,null,"원포함)에 대하여"]
["        수납액은",null,"38,324,000",{"$nulls":9},"원이고"]
["        지출액은",null,"38,019,000",{"$nulls":9},"원이며"]
["    ０ 그  차인잔액은",{"$nulls":4},"305,000",{"$nulls":6},"원으로서 지방재정법 제52조의 규정에 의거 기존채무상환에 사용한",{"$nulls":18},"0",{"$nulls":5},"원"]
["        (원금  ","0",{"$nulls":5},"원,  이자",null,null,"0",{"$nulls":8},"원)을 공제한 회계별 잉여금총액",{"$nulls":4},"305,000",{"$nulls":7},"원은 회계별로 다음연도에"]
["         각각 이월한다."]
["    ０ 다음연도 이월액 중에는"]
["        .   명시이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 명시이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   사고이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 사고이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   계속비이월",null,null,"0",{"$nulls":8},"원",null,"(자금 없는 계속비이월액",{"$nulls":5},"0",{"$nulls":4},"원)"]
["        .   보조금 집행잔액  ",{"$nulls":5},"0",{"$nulls":5},"원이  포함되어 있으며 이를 공제한 순세계잉여금은",{"$nulls":10},"305,000",{"$nulls":10},"원이다."]
[]
["4. 일반회계 및 각종 특별회계의 세입세출 결산내역은 별장과 같다."]
[0]